Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 38.94 | ||||
| External services | -0.44 | -1.19 | -1.19 | -18.37 | |
| Gross profit | -8.05 | -0.44 | -1.19 | -1.19 | 20.57 |
| EBIT | -8.05 | -0.44 | -1.19 | -1.19 | 20.57 |
| Other financial expenses | -0.00 | -0.02 | -0.02 | -0.01 | -0.01 |
| Pre-tax profit | -8.05 | -0.47 | -1.21 | -1.20 | 20.56 |
| Net earnings | -8.05 | -0.47 | -1.21 | -1.20 | 20.56 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Current other receivables | 1.53 | ||||
| Short term receivables total | 1.53 | ||||
| Cash and bank deposits | 3.86 | 3.40 | 2.19 | 0.84 | 47.95 |
| Cash and cash equivalents | 3.86 | 3.40 | 2.19 | 0.84 | 47.95 |
| Balance sheet total (assets) | 5.40 | 3.40 | 2.19 | 0.84 | 47.95 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Retained earnings | -84.52 | -92.55 | -93.02 | -94.22 | -95.14 |
| Profit of the financial year | -8.05 | -0.47 | -1.21 | -1.20 | 20.56 |
| Shareholders equity total | -12.57 | -13.02 | -14.23 | -15.41 | 5.42 |
| Non-current liabilities total | |||||
| Current trade creditors | 5.00 | 5.00 | 5.00 | 5.00 | |
| Current owed to participating | 12.97 | 11.41 | 11.41 | 11.26 | 42.53 |
| Current liabilities total | 17.97 | 16.41 | 16.41 | 16.26 | 42.53 |
| Balance sheet total (liabilities) | 5.40 | 3.40 | 2.19 | 0.84 | 47.95 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.